DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.64
Today's Fair Value
$34.16 -21.72%
Margin of Safety
-27.75%
Projected Value (5Y)
$55.02 +26.08%
Dividends Paid (5Y)
$7.61
DCF Inputs
Scenario
%
Regression: 5.58% | CAGR (5y): 10.21%
%
Regression: 0.08% | CAGR (5y): -1.49%
%
Regression: 19.77% | CAGR (5y): 13.18%
Capped at 13.67x (Historical 5y: 0.99x)
%